Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $73,104 initial cash invested.
-2.05%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$2,810
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $2,935 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$2,935
Mortgage P&I
46%
$1,302
Property Taxes
6%
$175
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702